Wayzata

Wayzata Opportunities Fund III

WayzataVINTAGE 2012

NET IRR

1.2%

TVPI

1.06x

DPI

1.05x

COMMITMENT

$150M

LP SOURCES

36

VALUATION SPREAD1.06x – 1.09x TVPI across 2 sources

CROSS-REFERENCE TABLE

LP SOURCEAS OFCOMMITMENTPAID INNET IRRTVPIDPIDOC
Minnesota SBI2025-12-31$150M$68.4M1.2%1.06x1.05xSOURCE ↗
MainePERS2025-09-30$30M$14.7M1.2%SOURCE ↗
Wisconsin SWIB2024-12-31SOURCE ↗
Florida SBA2024-06-30$150M$68.4M1.6%1.09x0.98xSOURCE ↗
Florida SBA2024-03-31$150M$68.4M1.3%1.07x0.79xSOURCE ↗
Florida SBA2023-12-31$150M$68.4M1.1%1.06x0.79xSOURCE ↗
Florida SBA2023-09-30$150M$68.4M0.2%1.01x0.78xSOURCE ↗
Florida SBA2022-09-30$150M$68.4M-0.1%1.00x0.66xSOURCE ↗
Florida SBA2022-06-30$150M$68.4M-1.3%0.94x0.66xSOURCE ↗
Florida SBA2022-03-31$150M$68.4M-1.7%0.93x0.66xSOURCE ↗
Florida SBA2021-12-31$150M$68.4M-1.7%0.93x0.62xSOURCE ↗
Florida SBA2021-09-30$150M$68.4M-2.1%0.92x0.57xSOURCE ↗
Florida SBA2021-06-30$150M$68.4M-2.1%0.92x0.57xSOURCE ↗
Florida SBA2021-03-31$150M$68.4M-2.8%0.90x0.57xSOURCE ↗
Florida SBA2020-12-31$150M$68.4M-2.8%0.90x0.57xSOURCE ↗
Florida SBA2020-09-30$150M$68.4M-1.4%0.95x0.57xSOURCE ↗
Florida SBA2020-06-30$150M$68.4M-1.6%0.94x0.57xSOURCE ↗
Florida SBA2020-03-31$150M$68.4M-3.1%0.90x0.57xSOURCE ↗
Florida SBA2019-12-31$150M$68.4M-2.1%0.93x0.55xSOURCE ↗
Florida SBA2019-09-30$150M$68.4M-2.2%0.93x0.55xSOURCE ↗
Florida SBA2019-06-30$150M$68.4M-2.2%0.93x0.55xSOURCE ↗
Florida SBA2019-03-31$150M$68.4M-1.0%0.97x0.50xSOURCE ↗
Florida SBA2018-12-31$150M$68.4M-1.6%0.95x0.50xSOURCE ↗
Florida SBA2018-09-30$150M$68.4M-0.9%0.98x0.50xSOURCE ↗
Florida SBA2018-06-30$150M$68.4M-1.2%0.97x0.48xSOURCE ↗
Florida SBA2018-03-31$150M$68.4M0.1%1.00x0.48xSOURCE ↗
Florida SBA2017-12-31$150M$68.4M-0.2%1.00x0.48xSOURCE ↗
Florida SBA2017-09-30$150M$68.4M0.4%1.01x0.42xSOURCE ↗
Florida SBA2017-06-30$150M$68.4M0.0%1.00x0.37xSOURCE ↗
Florida SBA2017-03-31$150M$68.4M0.4%1.01x0.28xSOURCE ↗
Florida SBA2016-12-31$150M$68.4M0.1%1.00x0.26xSOURCE ↗
Florida SBA2016-09-30$150M$67.3M-2.1%0.97x0.26xSOURCE ↗
Florida SBA2016-06-30$150M$66.8M-4.6%0.93x0.08xSOURCE ↗
Florida SBA2016-03-31$150M$66.8M-11.4%0.87x0.00xSOURCE ↗
Florida SBA2015-12-31$150M$54.2M-15.9%0.82x0.00xSOURCE ↗
Florida SBA2015-09-30$150M$43.9M-9.9%0.88x0.00xSOURCE ↗